| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 146 801.00 | 113 254.00 | 33 548.00 | 146 801.00 |
BJ TOTAL (I) | 146 801.00 | 113 254.00 | 33 548.00 | 146 801.00 |
CF Cash and cash equivalents | 545.00 | | 545.00 | 545.00 |
CJ TOTAL (II) | 545.00 | | 545.00 | 545.00 |
CO Grand total (0 to V) | 147 346.00 | 113 254.00 | 34 093.00 | 147 346.00 |
CP Shares due in less than one year | 146 801.00 | | | 146 801.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 125.00 | 145 125.00 | | 145 125.00 |
DH Retained earnings | -112 715.00 | -105 877.00 | | -112 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 682.00 | -6 837.00 | | -43 682.00 |
DL TOTAL (I) | -11 271.00 | 32 410.00 | | -11 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 395.00 | 30 335.00 | | 38 395.00 |
EA Other liabilities | 6 970.00 | 5 650.00 | | 6 970.00 |
EC TOTAL (IV) | 45 364.00 | 35 984.00 | | 45 364.00 |
EE Grand total (I to V) | 34 093.00 | 68 395.00 | | 34 093.00 |
EG Accrued income and payables due within one year | 45 364.00 | 35 984.00 | | 45 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 693.00 | |
FX Taxes, duties, and similar payments | | | 121.00 | |
GF Total Operating Expenses (II) | | | 8 815.00 | |
GG - OPERATING RESULT (I - II) | | | -8 815.00 | |
GQ Financial allocations to depreciation and provisions | | | 34 308.00 | |
GR Interest and similar expenses | | | 559.00 | |
GU Total financial expenses (VI) | | | 34 867.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 867.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 682.00 | 6 837.00 | | 43 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 682.00 | -6 837.00 | | -43 682.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 146 801.00 | | | 146 801.00 |
I3 DECREASES Total Financial Fixed Assets | | | 146 801.00 | |
I4 DECREASES Grand Total | | | 146 801.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 146 801.00 | | | 146 801.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 146 801.00 | 146 801.00 | |
5Z Total provisions for risks and expenses | 146 801.00 | | | 146 801.00 |
7B Total provisions for depreciation | | 146 801.00 | 146 801.00 | |
7C Grand total | | 146 801.00 | 146 801.00 | |
UG - Financial | | 78 946.00 | 34 308.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 6 970.00 | 6 970.00 | | 6 970.00 |
UT Other financial assets | 146 801.00 | 146 801.00 | | 146 801.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 38 315.00 | 38 315.00 | | 38 315.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 801.00 | 146 801.00 | | 146 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 364.00 | 45 364.00 | | 45 364.00 |
